XML 1136 R5.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
OPERATING ACTIVITIES    
Net loss $ (15,709,782) $ (13,965,019)
Adjustments to reconcile net loss to net cash used in operating activities:    
Accretion of discount/amortization of financing costs 2,814,213 1,199,874
Accrued debt related costs 1,890,625  
Debt forgiveness (40,000)  
Depreciation and amortization of intangibles 694,495 366,718
Stock compensation 316,176 700,715
Warrants issued for professional services 23,735  
Amortization of deferred commissions 100,404 89,281
Debt/warrant inducement and share price adjustment 424,334 3,066,078
Net income (loss) after adjustments for non-cash operating activities (9,485,800) (8,542,353)
Changes in operating assets and liabilities:    
Accounts receivable 14,814 (169,731)
Deferred commissions (119,865) (199,538)
Prepaid expenses 85,619 77,741
Accounts payable (270,801) 150,889
Accrued expenses 12,507 54,677
Accrued interest (608,529) 1,508,880
Deferred revenue 247,255 687,140
Net cash used in operating activities (10,124,800) (6,432,295)
INVESTING ACTIVITIES    
Purchase of fixed assets (72,845) (80,379)
Cash paid for acquisition (2,125,000)  
Net cash used in investing activities (2,197,845) (80,379)
FINANCING ACTIVITIES    
Proceeds from issuance of notes and warrants 8,261,340 6,703,499
Repayment of notes (4,622,500) (1,000,000)
Issuance of shares, net of costs 5,579,208 1,197,550
Issuance of shares of convertible preferred stock, net of costs 3,039,501  
Proceeds from exercise of options   24,000
Payment of debt issuance costs (88,098) (253,252)
Repayment of bank borrowing (92,838) (91,537)
Proceeds from bank borrowing 207,698  
Net cash provided by financing activities 12,284,311 6,580,260
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (38,334) 67,586
CASH AND CASH EQUIVALENTS    
Beginning of period 150,555 82,969
End of period 112,221 150,555
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION    
Cash paid for interest 1,594,700 142,968
NONCASH FINANCING TRANSACTIONS    
Conversion of debt into equity 7,288,025 11,063,816
Debt issuance costs in exchange for notes and warrants 80,156  
Conversion of accrued interest to note payable $ 150,660 $ 43,332